Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial

DCF — Earnings

Base MetricEPS (Without NRI)
Base Value1.19
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value13.75
Live Price10.66
Upside / Downside 29.01%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.96
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value11.04
Live Price10.66
Upside / Downside 3.56%

DCF — Dividends

Base MetricDividends / Share
Base Value2.45
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value28.26
Live Price10.66
Upside / Downside 165.10%

Projected FCF

6Y Avg FCF157,834,412.34
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value23.61
Live Price10.66
Upside / Downside 121.52%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price10.66
Upside / Downside —

Graham Number

EPS (TTM)1.36
Tangible Book / Share11.36
Graham Number18.65
Live Price10.66
Upside / Downside 74.93%

Median Price-to-Sales Value

Revenue / Share (TTM)1.42
10Y Median PS Ratio11.83
Median PS Value 16.78
Live Price10.66
Price / Median PS 57.43%

Graham Formula Intrinsic Value

EPS (TTM)1.36
Growth Rate-10.18%
Growth Multiplier-9.83
AAA Bond Yield5.31%
Intrinsic Value -13.35
Live Price10.66
Upside / Downside -225.24%

Lynch Dividend Intrinsic Value

EPS (TTM)1.36
EPS Growth Rate-10.18%
Dividend Yield11.82%
P/E Ratio7.85
Intrinsic Value 0.17
Live Price10.66
Upside / Downside -98.38%